|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 113.52 USD | -1.66% |
|
+2.54% | +5.92% |
| 03:06pm | Jefferies Adjusts Exxon Mobil's Price Target to $138 From $134 | MT |
| 02:29pm | Sector Update: Energy Stocks Lean Lower Premarket Monday | MT |
Company Valuation: Exxon Mobil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 174,288 | 259,052 | 454,248 | 399,598 | 472,780 | 497,384 | - | - |
| Change | - | 48.63% | 75.35% | -12.03% | 18.31% | 5.2% | - | - |
| Enterprise Value (EV) 1 | 237,564 | 299,954 | 465,801 | 409,632 | 491,461 | 528,428 | 536,301 | 538,856 |
| Change | - | 26.26% | 55.29% | -12.06% | 19.98% | 7.52% | 1.49% | 0.48% |
| P/E ratio | -7.85x | 11.4x | 8.32x | 11.2x | 13.7x | 17x | 14.6x | 12.5x |
| PBR | 1.11x | 1.54x | 2.86x | 1.94x | 1.78x | 1.93x | 1.9x | 1.85x |
| PEG | - | -0x | 0x | -0.3x | -1.2x | -1.3x | 0.9x | 0.7x |
| Capitalization / Revenue | 0.96x | 0.91x | 1.1x | 1.16x | 1.35x | 1.52x | 1.51x | 1.44x |
| EV / Revenue | 1.31x | 1.05x | 1.13x | 1.19x | 1.41x | 1.62x | 1.63x | 1.56x |
| EV / EBITDA | 18.6x | 5.69x | 4.46x | 5.31x | 6.69x | 7.24x | 7.52x | 6.86x |
| EV / EBIT | -32.6x | 9.33x | 5.79x | 7.24x | 9.82x | 13.5x | 13.7x | 12.3x |
| EV / FCF | -90.9x | 8.33x | 7.98x | 12.2x | 16x | 19.5x | 17.1x | 15.5x |
| FCF Yield | -1.1% | 12% | 12.5% | 8.17% | 6.25% | 5.14% | 5.85% | 6.44% |
| Dividend per Share 2 | 3.48 | 3.49 | 3.55 | 3.68 | 3.84 | 4.003 | 4.165 | 4.323 |
| Rate of return | 8.44% | 5.7% | 3.22% | 3.68% | 3.57% | 3.47% | 3.61% | 3.75% |
| EPS 2 | -5.25 | 5.39 | 13.26 | 8.89 | 7.84 | 6.777 | 7.888 | 9.253 |
| Distribution rate | -66.3% | 64.7% | 26.8% | 41.4% | 49% | 59.1% | 52.8% | 46.7% |
| Net sales 1 | 181,502 | 285,640 | 413,680 | 344,582 | 349,585 | 327,073 | 328,906 | 345,660 |
| EBITDA 1 | 12,797 | 52,761 | 104,451 | 77,183 | 73,504 | 73,010 | 71,342 | 78,532 |
| EBIT 1 | -7,278 | 32,154 | 80,411 | 56,542 | 50,062 | 39,078 | 39,103 | 43,778 |
| Net income 1 | -22,440 | 23,040 | 55,740 | 36,010 | 33,680 | 29,116 | 32,029 | 38,376 |
| Net Debt 1 | 63,276 | 40,902 | 11,553 | 10,034 | 18,681 | 31,044 | 38,917 | 41,472 |
| Reference price 2 | 41.22 | 61.19 | 110.30 | 99.98 | 107.57 | 115.43 | 115.43 | 115.43 |
| Nbr of stocks (in thousands) | 4,228,234 | 4,233,567 | 4,118,293 | 3,996,774 | 4,395,095 | 4,308,968 | - | - |
| Announcement Date | 02/02/21 | 01/02/22 | 31/01/23 | 02/02/24 | 31/01/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 17.35x | 1.62x | 7.24x | 3.47% | 497B | ||
| 28.59x | 2.22x | 12.81x | 0.36% | 221B | ||
| 9.47x | 0.34x | 5.2x | 7.38% | 90.54B | ||
| 12.52x | 0.63x | 3.44x | 6.04% | 84.29B | ||
| 23.35x | 0.45x | 5.58x | 2.04% | 55.26B | ||
| 26.06x | 0.56x | 10.45x | 3.6% | 53.66B | ||
| 38.73x | 0.45x | 7.09x | 2.95% | 47.94B | ||
| 14.84x | 1.05x | 8.14x | 2.5% | 41.98B | ||
| 6.81x | 0.61x | 4.01x | 5.21% | 35.45B | ||
| 17.63x | 0.44x | 8.95x | 2.94% | 24.18B | ||
| Average | 19.53x | 0.84x | 7.29x | 3.65% | 115.21B | |
| Weighted average by Cap. | 19.71x | 1.33x | 7.91x | 3.29% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- XOM Stock
- Valuation Exxon Mobil Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition